[GENP] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock

[GENP] GENTING PLANTATIONS BERHAD

Announcement Date

23-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 30.75%

YoY- 83.97%

Quarter Report

GENP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Annualized Quarter Result
Revenue	885,518	638,656	1,189,976	683,440	521,680	459,846	415,432	13.43%
YoY %	38.65%	-46.33%	74.12%	31.01%	13.45%	10.69%	-	-
Horiz. %	213.16%	153.73%	286.44%	164.51%	125.58%	110.69%	100.00%	-
PBT	380,722	249,168	601,632	315,706	174,220	217,738	178,650	13.43%
YoY %	52.80%	-58.58%	90.57%	81.21%	-19.99%	21.88%	-	-
Horiz. %	213.11%	139.47%	336.77%	176.72%	97.52%	121.88%	100.00%	-
Tax	-99,600	-56,232	-137,488	-70,162	-40,704	-34,350	-33,352	19.99%
YoY %	-77.12%	59.10%	-95.96%	-72.37%	-18.50%	-2.99%	-	-
Horiz. %	298.63%	168.60%	412.23%	210.37%	122.04%	102.99%	100.00%	-
NP	281,122	192,936	464,144	245,544	133,516	183,388	145,298	11.62%
YoY %	45.71%	-58.43%	89.03%	83.91%	-27.19%	26.22%	-	-
Horiz. %	193.48%	132.79%	319.44%	168.99%	91.89%	126.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	281,268	191,900	458,492	242,908	132,036	182,032	145,298	11.63%
YoY %	46.57%	-58.15%	88.75%	83.97%	-27.47%	25.28%	-	-
Horiz. %	193.58%	132.07%	315.55%	167.18%	90.87%	125.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.16%	22.57%	22.85%	22.22%	23.36%	15.78%	18.67%	-
YoY %	15.91%	-1.23%	2.84%	-4.88%	48.04%	-15.48%	-	-
Horiz. %	140.12%	120.89%	122.39%	119.01%	125.12%	84.52%	100.00%	-
Total Cost	604,396	445,720	725,832	437,896	388,164	276,458	270,134	14.35%
YoY %	35.60%	-38.59%	65.75%	12.81%	40.41%	2.34%	-	-
Horiz. %	223.74%	165.00%	268.69%	162.10%	143.69%	102.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,714,122	2,421,451	2,230,460	1,856,382	1,678,423	1,559,001	1,395,098	11.72%
YoY %	12.09%	8.56%	20.15%	10.60%	7.66%	11.75%	-	-
Horiz. %	194.55%	173.57%	159.88%	133.06%	120.31%	111.75%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	60,650	56,752	75,608	48,852	41,028	37,119	29,682	12.64%
YoY %	6.87%	-24.94%	54.77%	19.07%	10.53%	25.06%	-	-
Horiz. %	204.33%	191.20%	254.73%	164.58%	138.23%	125.06%	100.00%	-
Div Payout %	21.56%	29.57%	16.49%	20.11%	31.07%	20.39%	20.43%	-
YoY %	-27.09%	79.32%	-18.00%	-35.28%	52.38%	-0.20%	-	-
Horiz. %	105.53%	144.74%	80.71%	98.43%	152.08%	99.80%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	2,714,122	2,421,451	2,230,460	1,856,382	1,678,423	1,559,001	1,395,098	11.72%
YoY %	12.09%	8.56%	20.15%	10.60%	7.66%	11.75%	-	-
Horiz. %	194.55%	173.57%	159.88%	133.06%	120.31%	111.75%	100.00%	-
NOSH	758,134	756,703	756,088	751,571	745,966	742,381	742,073	0.35%
YoY %	0.19%	0.08%	0.60%	0.75%	0.48%	0.04%	-	-
Horiz. %	102.16%	101.97%	101.89%	101.28%	100.52%	100.04%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	31.75%	30.21%	39.00%	35.93%	25.59%	39.88%	34.98%	-
YoY %	5.10%	-22.54%	8.54%	40.41%	-35.83%	14.01%	-	-
Horiz. %	90.77%	86.36%	111.49%	102.72%	73.16%	114.01%	100.00%	-
ROE	10.36%	7.93%	20.56%	13.09%	7.87%	11.68%	10.41%	-
YoY %	30.64%	-61.43%	57.07%	66.33%	-32.62%	12.20%	-	-
Horiz. %	99.52%	76.18%	197.50%	125.74%	75.60%	112.20%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	116.80	84.40	157.39	90.93	69.93	61.94	55.98	13.03%
YoY %	38.39%	-46.38%	73.09%	30.03%	12.90%	10.65%	-	-
Horiz. %	208.65%	150.77%	281.15%	162.43%	124.92%	110.65%	100.00%	-
EPS	37.10	25.36	60.64	32.32	17.70	24.52	19.58	11.23%
YoY %	46.29%	-58.18%	87.62%	82.60%	-27.81%	25.23%	-	-
Horiz. %	189.48%	129.52%	309.70%	165.07%	90.40%	125.23%	100.00%	-
DPS	8.00	7.50	10.00	6.50	5.50	5.00	4.00	12.24%
YoY %	6.67%	-25.00%	53.85%	18.18%	10.00%	25.00%	-	-
Horiz. %	200.00%	187.50%	250.00%	162.50%	137.50%	125.00%	100.00%	-
NAPS	3.58	3.20	2.95	2.47	2.25	2.10	1.88	11.32%
YoY %	11.87%	8.47%	19.43%	9.78%	7.14%	11.70%	-	-
Horiz. %	190.43%	170.21%	156.91%	131.38%	119.68%	111.70%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 752,336
RPS	98.73	71.21	132.68	76.20	58.17	51.27	46.32	13.43%
YoY %	38.65%	-46.33%	74.12%	31.00%	13.46%	10.69%	-	-
Horiz. %	213.15%	153.73%	286.44%	164.51%	125.58%	110.69%	100.00%	-
EPS	31.36	21.40	51.12	27.08	14.72	20.30	16.20	11.63%
YoY %	46.54%	-58.14%	88.77%	83.97%	-27.49%	25.31%	-	-
Horiz. %	193.58%	132.10%	315.56%	167.16%	90.86%	125.31%	100.00%	-
DPS	6.76	6.33	8.43	5.45	4.57	4.14	3.31	12.63%
YoY %	6.79%	-24.91%	54.68%	19.26%	10.39%	25.08%	-	-
Horiz. %	204.23%	191.24%	254.68%	164.65%	138.07%	125.08%	100.00%	-
NAPS	3.0262	2.6999	2.4869	2.0698	1.8714	1.7383	1.5555	11.72%
YoY %	12.09%	8.56%	20.15%	10.60%	7.66%	11.75%	-	-
Horiz. %	194.55%	173.57%	159.88%	133.06%	120.31%	111.75%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	6.67	5.50	8.20	6.25	3.08	1.71	1.77	-
P/RPS	5.71	6.52	5.21	6.87	4.40	2.76	3.16	10.35%
YoY %	-12.42%	25.14%	-24.16%	56.14%	59.42%	-12.66%	-	-
Horiz. %	180.70%	206.33%	164.87%	217.41%	139.24%	87.34%	100.00%	-
P/EPS	17.98	21.69	13.52	19.34	17.40	6.97	9.04	12.13%
YoY %	-17.10%	60.43%	-30.09%	11.15%	149.64%	-22.90%	-	-
Horiz. %	198.89%	239.93%	149.56%	213.94%	192.48%	77.10%	100.00%	-
EY	5.56	4.61	7.40	5.17	5.75	14.34	11.06	-10.82%
YoY %	20.61%	-37.70%	43.13%	-10.09%	-59.90%	29.66%	-	-
Horiz. %	50.27%	41.68%	66.91%	46.75%	51.99%	129.66%	100.00%	-
DY	1.20	1.36	1.22	1.04	1.79	2.92	2.26	-10.00%
YoY %	-11.76%	11.48%	17.31%	-41.90%	-38.70%	29.20%	-	-
Horiz. %	53.10%	60.18%	53.98%	46.02%	79.20%	129.20%	100.00%	-
P/NAPS	1.86	1.72	2.78	2.53	1.37	0.81	0.94	12.04%
YoY %	8.14%	-38.13%	9.88%	84.67%	69.14%	-13.83%	-	-
Horiz. %	197.87%	182.98%	295.74%	269.15%	145.74%	86.17%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	25/08/10	25/08/09	26/08/08	23/08/07	30/08/06	26/08/05	25/08/04	-
Price	7.22	5.88	5.45	5.60	3.68	1.81	1.66	-
P/RPS	6.18	6.97	3.46	6.16	5.26	2.92	2.97	12.98%
YoY %	-11.33%	101.45%	-43.83%	17.11%	80.14%	-1.68%	-	-
Horiz. %	208.08%	234.68%	116.50%	207.41%	177.10%	98.32%	100.00%	-
P/EPS	19.46	23.19	8.99	17.33	20.79	7.38	8.48	14.84%
YoY %	-16.08%	157.95%	-48.12%	-16.64%	181.71%	-12.97%	-	-
Horiz. %	229.48%	273.47%	106.01%	204.36%	245.17%	87.03%	100.00%	-
EY	5.14	4.31	11.13	5.77	4.81	13.55	11.80	-12.92%
YoY %	19.26%	-61.28%	92.89%	19.96%	-64.50%	14.83%	-	-
Horiz. %	43.56%	36.53%	94.32%	48.90%	40.76%	114.83%	100.00%	-
DY	1.11	1.28	1.83	1.16	1.49	2.76	2.41	-12.11%
YoY %	-13.28%	-30.05%	57.76%	-22.15%	-46.01%	14.52%	-	-
Horiz. %	46.06%	53.11%	75.93%	48.13%	61.83%	114.52%	100.00%	-
P/NAPS	2.02	1.84	1.85	2.27	1.64	0.86	0.88	14.84%
YoY %	9.78%	-0.54%	-18.50%	38.41%	90.70%	-2.27%	-	-
Horiz. %	229.55%	209.09%	210.23%	257.95%	186.36%	97.73%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos